Wynn Resorts, Limited WYNN today reported financial results for the third quarter ended September 30, 2018. The results reflect the Company's adoption of the new revenue recognition standard ("ASC 606"), effective January 1, 2018. Certain prior period amounts have been adjusted to reflect the full retrospective adoption of ASC 606, with no impact to operating income, net income or Adjusted Property EBITDA (1).
Operating revenues were $1.71 billion for the third quarter of 2018, an increase of 10.2%, or $157.7 million, from $1.55 billion for the same period of 2017. Operating revenues from Wynn Palace and our Wynn Macau Operations increased $205.5 million and $17.6 million, respectively, compared to the same period of 2017. Operating revenue growth at Wynn Palace and Wynn Macau was partially offset by a decrease of $65.4 million from our Las Vegas Operations.
On a U.S. generally accepted accounting principles ("GAAP") basis, net income attributable to Wynn Resorts, Limited was $156.1 million, or $1.44 per diluted share, for the third quarter of 2018, compared to $79.8 million, or $0.78 per diluted share, for the same period of 2017. The increase in net income attributable to Wynn Resorts, Limited was primarily due to an increase in operating income from Wynn Palace and Wynn Macau, offset by a decrease in our Las Vegas Operations. Adjusted net income attributable to Wynn Resorts, Limited (2) was $182.3 million, or $1.68 per diluted share, for the third quarter of 2018, compared to $155.8 million, or $1.52 per diluted share, for the same period of 2017.
Adjusted Property EBITDA was $504.4 million for the third quarter of 2018, an increase of 6.6%, or $31.4 million, from $473.0 million for the same period of 2017. Adjusted Property EBITDA increased $87.9 million at Wynn Palace and was relatively flat at Wynn Macau compared to the same period of 2017. The increase at Wynn Palace was partially offset by a decrease of $56.2 million at our Las Vegas Operations.
Wynn Resorts, Limited also announced today that the Company has approved a cash dividend of $0.75 per share, payable on November 30, 2018 to stockholders of record as of November 21, 2018.
Macau Operations
Wynn Palace
Operating revenues from Wynn Palace were $730.6 million for the third quarter of 2018, a 39.1% increase from $525.0 million for the same period of 2017. Adjusted Property EBITDA from Wynn Palace was $226.1 million for the third quarter of 2018, a 63.6% increase from $138.2 million for the same period of 2017. Entertainment, retail and other revenues and Adjusted Property EBITDA for the third quarter of 2018 include $5.4 million of business interruption insurance proceeds related to the full settlement of claims from Typhoon Hato in 2017.
Casino revenues from Wynn Palace were $625.6 million for the third quarter of 2018, a 39.9% increase from $447.1 million for the same period of 2017. Table games turnover in VIP operations was $15.53 billion, a 13.4% increase from $13.69 billion for the third quarter of 2017. VIP table games win as a percentage of turnover was 3.40%, above the expected range of 2.7% to 3.0% and an increase from the 2.99% experienced in the third quarter of 2017. Table drop in mass market operations was $1.19 billion, a 37.3% increase from $866.6 million for the third quarter of 2017. Table games win in mass market operations was $308.1 million, a 58.6% increase from $194.3 million for the third quarter of 2017. Table games win percentage in mass market operations was 25.9%, above the 22.4% table games win percentage in the third quarter of 2017. Slot machine handle was $922.5 million, a 12.8% increase from $817.5 million for the third quarter of 2017. Slot machine win increased 9.7% to $46.0 million for the third quarter of 2018, compared to $42.0 million for the third quarter of 2017.
Non-casino revenues from Wynn Palace were $105.0 million for the third quarter of 2018, a 34.7% increase from $78.0 million for the same period of 2017. Room revenues were $44.3 million for the third quarter of 2018, a 50.1% increase from $29.5 million for the same period of 2017. Average daily rate ("ADR") was $275, a 38.2% increase from $199 for the third quarter of 2017. Occupancy was relatively flat at 96.0% for the third quarter of 2018 when compared to the same period of 2017. Revenue per available room ("REVPAR") was $264, a 37.5% increase from $192 for the third quarter of 2017.
Wynn Macau
Operating revenues from Wynn Macau were $579.6 million for the third quarter of 2018, a 3.1% increase from $562.0 million for the same period of 2017. Adjusted Property EBITDA from Wynn Macau was relatively flat at $182.9 million for the third quarter of 2018 when compared to the same period of 2017. Entertainment, retail and other revenues and Adjusted Property EBITDA for the third quarter of 2018 include $5.3 million of business interruption insurance proceeds related to the full settlement of claims from Typhoon Hato in 2017.
Casino revenues from Wynn Macau were $503.6 million for the third quarter of 2018, a 0.9% increase from $498.8 million for the same period of 2017. Table games turnover in VIP operations was $13.97 billion, a 4.4% increase from $13.37 billion for the same period of 2017. VIP table games win as a percentage of turnover was 3.01%, slightly above the expected range of 2.7% to 3.0% and below the 3.37% experienced in the third quarter of 2017. Table drop in mass market operations was $1.18 billion, a 10.6% increase from $1.07 billion for the third quarter of 2017. Table games win in mass market operations was $250.2 million, a 15.6% increase from $216.4 million for the third quarter of 2017. Table games win percentage in mass market operations increased to 21.1%, compared with the table games win percentage of 20.2% experienced in the third quarter of 2017. Slot machine handle was $895.2 million, a 3.6% increase from $864.6 million for the third quarter of 2017, while slot machine win decreased 2.1% to $34.8 million.
Non-casino revenues from Wynn Macau were $76.1 million for the third quarter of 2018, a 20.3% increase from $63.2 million for the same period of 2017. Room revenues were $28.1 million for the third quarter of 2018, a 20.7% increase from $23.3 million for the same period of 2017. ADR was $276, a 16.0% increase from $238 for the third quarter of 2017. Occupancy increased to 99.0% for the third quarter of 2018, from 97.3% for the same period of 2017. REVPAR was $273, an 18.2% increase from $231 for the third quarter of 2017.
Las Vegas Operations
Operating revenues from our Las Vegas Operations were $398.9 million for the third quarter of 2018, a 14.1% decrease from $464.3 million for the same period of 2017. Adjusted Property EBITDA from our Las Vegas Operations was $95.3 million, a 37.1% decrease from $151.5 million for the third quarter of 2017.
Casino revenues from our Las Vegas Operations were $92.9 million for the third quarter of 2018, a 28.4% decrease from $129.7 million for the same period of 2017. Table drop was $404.0 million, an 18.6% decrease from $496.2 million for the third quarter of 2017. Table games win decreased 34.4% to $86.7 million for the third quarter of 2018, compared to $132.2 million the same period of 2017. Table games win percentage was 21.5%, below the expected range of 22% to 26% and a decrease from the table games win percentage of 26.6% experienced in the third quarter of 2017. Slot machine handle was $810.1 million, a 1.1% decrease from $819.5 million for the third quarter of 2017. Slot machine win decreased 6.2% to $55.9 million.
Non-casino revenues from our Las Vegas Operations were $306.0 million for the third quarter of 2018, an 8.5% decrease from $334.6 million for the same period of 2017. Room revenues were $110.7 million for the third quarter of 2018, a 5.9% decrease from $117.6 million for the same period of 2017. ADR was $289, a 3.0% decrease from $298 for the third quarter of 2017. Occupancy decreased to 89.6% for the third quarter of 2018, from 91.4% for the same period of 2017. REVPAR was $259, a 4.8% decrease from $272 for the third quarter of 2017. Food and beverage revenues decreased 7.3%, to $148.6 million for the third quarter of 2018, compared to the same period of 2017. Entertainment, retail and other revenues decreased 17.6%, to $46.8 million for the third quarter of 2018, compared to $56.8 million in the same period of 2017.
Encore Boston Harbor Project in Massachusetts
The Company is currently constructing Encore Boston Harbor, an integrated resort in Everett, Massachusetts, located adjacent to Boston along the Mystic River. The resort will contain a hotel, a waterfront boardwalk, meeting and convention space, casino space, a spa, retail offerings and food and beverage outlets. The total project budget, including gaming license fees, construction costs, capitalized interest, pre-opening expenses and land costs, is estimated to be approximately $2.6 billion. As of September 30, 2018, we have incurred $1.83 billion in total project costs. We expect to open Encore Boston Harbor in mid-2019.
Balance Sheet
Our cash, cash equivalents and restricted cash as of September 30, 2018 were $1.95 billion.
Total current and long-term debt outstanding at the end of the quarter was $8.93 billion, including $4.24 billion of Macau related debt, $3.10 billion of Wynn Las Vegas debt, $985 million of Wynn America debt, and $611 million of debt held by the retail joint venture which we consolidate.
As previously disclosed, on September 19, 2018, the Company entered into a commitment letter (as subsequently amended and restated to add additional lenders, the "Commitment Letter") to provide for a 364-day term loan facility to the Company in an aggregate principal amount of up to $750 million, which remained fully available as of September 30, 2018.
On October 30, 2018, the Company and certain subsidiaries of the Company entered into a credit agreement to provide for a $500 million six-year term loan (the "Credit Agreement"). The Credit Agreement matures on October 30, 2024 and bears interest at a rate of LIBOR plus 2.25% per year. On October 24, 2018, the Company agreed to terminate $500 million of the lenders' commitments under the Commitment Letter.
Conference Call and Other Information
The Company will hold a conference call to discuss its results, including the results of Wynn Las Vegas, LLC, on November 7, 2018 at 1:30 p.m. PT (4:30 p.m. ET). Interested parties are invited to join the call by accessing a live audio webcast at http://www.wynnresorts.com.
On November 7, 2018, the Company will make Wynn Las Vegas, LLC financial information for the quarter ended September 30, 2018 available to noteholders, prospective investors, broker-dealers and securities analysts. Please contact our investor relations office at 702-770-7555 or at investorrelations@wynnresorts.com, to obtain access to such financial information.
Forward-looking Statements
This release contains forward-looking statements regarding operating trends and future results of operations. Such forward-looking statements are subject to a number of risks and uncertainties that could cause actual results to differ materially from those we express in these forward-looking statements, including, but not limited to, controversy, regulatory action, litigation and investigations related to Stephen A. Wynn and his separation from the Company, extensive regulation of our business, pending or future claims and legal proceedings, ability to maintain gaming licenses and concessions, dependence on key employees, general global political and economic conditions, adverse tourism trends, dependence on a limited number of resorts, competition in the casino/hotel and resort industries, uncertainties over the development and success of new gaming and resort properties, construction risks, cybersecurity risk and our leverage and debt service. Additional information concerning potential factors that could affect the Company's financial results is included in the Company's Annual Report on Form 10-K for the year ended December 31, 2017 and the Company's other periodic reports filed with the Securities and Exchange Commission. The Company is under no obligation to (and expressly disclaims any such obligation to) update or revise its forward-looking statements as a result of new information, future events or otherwise.
Non-GAAP Financial Measures
(1) "Adjusted Property EBITDA" is net income before interest, income taxes, depreciation and amortization, litigation settlement expense, pre-opening expenses, property charges and other, management and license fees, corporate expenses and other (including intercompany golf course and water rights leases), stock-based compensation, (loss) gain on extinguishment of debt, change in derivatives fair value, change in Redemption Note fair value and other non-operating income and expenses. Adjusted Property EBITDA is presented exclusively as a supplemental disclosure because management believes that it is widely used to measure the performance, and as a basis for valuation, of gaming companies. Management uses Adjusted Property EBITDA as a measure of the operating performance of its segments and to compare the operating performance of its properties with those of its competitors, as well as a basis for determining certain incentive compensation. The Company also presents Adjusted Property EBITDA because it is used by some investors as a way to measure a company's ability to incur and service debt, make capital expenditures and meet working capital requirements. Gaming companies have historically reported EBITDA as a supplement to GAAP. In order to view the operations of their casinos on a more stand-alone basis, gaming companies, including Wynn Resorts, Limited, have historically excluded from their EBITDA calculations pre-opening expenses, property charges, corporate expenses and stock-based compensation, that do not relate to the management of specific casino properties. However, Adjusted Property EBITDA should not be considered as an alternative to operating income as an indicator of the Company's performance, as an alternative to cash flows from operating activities as a measure of liquidity, or as an alternative to any other measure determined in accordance with GAAP. Unlike net income, Adjusted Property EBITDA does not include depreciation or interest expense and therefore does not reflect current or future capital expenditures or the cost of capital. The Company has significant uses of cash flows, including capital expenditures, interest payments, debt principal repayments, income taxes and other non-recurring charges, which are not reflected in Adjusted Property EBITDA. Also, Wynn Resorts' calculation of Adjusted Property EBITDA may be different from the calculation methods used by other companies and, therefore, comparability may be limited.
(2) "Adjusted net income attributable to Wynn Resorts, Limited" is net income attributable to Wynn Resorts, Limited before litigation settlement expense, pre-opening expenses, property charges and other, change in derivatives fair value, change in Redemption Note fair value, (loss) gain on extinguishment of debt, foreign currency remeasurement gain (loss), net of noncontrolling interests and income taxes calculated using the specific tax treatment applicable to the adjustments based on their respective jurisdictions. Adjusted net income attributable to Wynn Resorts, Limited and adjusted net income attributable to Wynn Resorts, Limited per diluted share are presented as supplemental disclosures to financial measures in accordance with GAAP because management believes that these non-GAAP financial measures are widely used to measure the performance, and as a principal basis for valuation, of gaming companies. These measures are used by management and/or evaluated by some investors, in addition to net income and earnings per share computed in accordance with GAAP, as an additional basis for assessing period-to-period results of our business. Adjusted net income attributable to Wynn Resorts, Limited and adjusted net income attributable to Wynn Resorts, Limited per diluted share may be different from the calculation methods used by other companies and, therefore, comparability may be limited.
The Company has included schedules in the tables that accompany this release that reconcile (i) net income attributable to Wynn Resorts, Limited to adjusted net income attributable to Wynn Resorts, Limited, (ii) operating income to Adjusted Property EBITDA, and (iii) net income attributable to Wynn Resorts, Limited to Adjusted Property EBITDA.
| WYNN RESORTS, LIMITED AND SUBSIDIARIES | ||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||
| (unaudited) | ||||||||||||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| (as adjusted) | (as adjusted) | |||||||||||||||
| Operating revenues: | ||||||||||||||||
| Casino | $ | 1,222,029 | $ | 1,075,577 | $ | 3,564,195 | $ | 3,067,145 | ||||||||
| Rooms | 183,044 | 170,371 | 559,405 | 504,135 | ||||||||||||
| Food and beverage | 193,874 | 200,051 | 580,963 | 568,878 | ||||||||||||
| Entertainment, retail and other | 110,125 | 105,348 | 325,511 | 307,838 | ||||||||||||
| Total operating revenues | 1,709,072 | 1,551,347 | 5,030,074 | 4,447,996 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Casino | 783,171 | 678,495 | 2,254,766 | 1,956,907 | ||||||||||||
| Rooms | 62,965 | 61,390 | 189,837 | 184,178 | ||||||||||||
| Food and beverage | 162,311 | 151,796 | 468,265 | 438,308 | ||||||||||||
| Entertainment, retail and other | 44,028 | 48,996 | 138,647 | 142,988 | ||||||||||||
| General and administrative | 192,327 | 178,504 | 545,543 | 502,635 | ||||||||||||
| Litigation settlement | — | — | 463,557 | — | ||||||||||||
| Provision (benefit) for doubtful accounts | 3,285 | 1,656 | 2,586 | (4,593 | ) | |||||||||||
| Pre-opening | 13,714 | 6,908 | 35,255 | 19,445 | ||||||||||||
| Depreciation and amortization | 137,458 | 137,982 | 411,685 | 415,488 | ||||||||||||
| Property charges and other | 18,830 | 28,293 | 30,672 | 38,494 | ||||||||||||
| Total operating expenses | 1,418,089 | 1,294,020 | 4,540,813 | 3,693,850 | ||||||||||||
| Operating income | 290,983 | 257,327 | 489,261 | 754,146 | ||||||||||||
| Other income (expense): | ||||||||||||||||
| Interest income | 6,948 | 8,447 | 21,029 | 21,998 | ||||||||||||
| Interest expense, net of amounts capitalized | (93,007 | ) | (95,874 | ) | (281,132 | ) | (291,875 | ) | ||||||||
| Change in derivatives fair value | (54 | ) | (2 | ) | (54 | ) | (1,056 | ) | ||||||||
| Change in Redemption Note fair value | — | (41,718 | ) | (69,331 | ) | (69,982 | ) | |||||||||
| (Loss) gain on extinguishment of debt | (198 | ) | (20,774 | ) | 2,131 | (43,061 | ) | |||||||||
| Other | 11,216 | (1,894 | ) | 1,039 | (19,840 | ) | ||||||||||
| Other income (expense), net | (75,095 | ) | (151,815 | ) | (326,318 | ) | (403,816 | ) | ||||||||
| Income before income taxes | 215,888 | 105,512 | 162,943 | 350,330 | ||||||||||||
| Benefit (provision) for income taxes | 3,884 | 457 | 124,631 | (5,040 | ) | |||||||||||
| Net income | 219,772 | 105,969 | 287,574 | 345,290 | ||||||||||||
| Less: net income attributable to noncontrolling interests | (63,657 | ) | (26,202 | ) | (180,010 | ) | (89,791 | ) | ||||||||
| Net income attributable to Wynn Resorts, Limited | $ | 156,115 | $ | 79,767 | $ | 107,564 | $ | 255,499 | ||||||||
| Basic and diluted income per common share: | ||||||||||||||||
| Net income attributable to Wynn Resorts, Limited: | ||||||||||||||||
| Basic | $ | 1.44 | $ | 0.78 | $ | 1.01 | $ | 2.51 | ||||||||
| Diluted | $ | 1.44 | $ | 0.78 | $ | 1.01 | $ | 2.49 | ||||||||
| Weighted average common shares outstanding: | ||||||||||||||||
| Basic | 108,064 | 102,173 | 106,162 | 101,960 | ||||||||||||
| Diluted | 108,533 | 102,794 | 106,721 | 102,460 | ||||||||||||
| Dividends declared per common share: | $ | 0.75 | $ | 0.50 | $ | 2.00 | $ | 1.50 | ||||||||
| WYNN RESORTS, LIMITED AND SUBSIDIARIES | ||||||||||||||||
| RECONCILIATION OF NET INCOME ATTRIBUTABLE TO WYNN RESORTS, LIMITED | ||||||||||||||||
| TO ADJUSTED NET INCOME ATTRIBUTABLE TO WYNN RESORTS, LIMITED | ||||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||
| (unaudited) | ||||||||||||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| Net income attributable to Wynn Resorts, Limited | $ | 156,115 | $ | 79,767 | $ | 107,564 | $ | 255,499 | ||||||||
| Litigation settlement expense | — | — | 463,557 | — | ||||||||||||
| Pre-opening expenses | 13,714 | 6,908 | 35,255 | 19,445 | ||||||||||||
| Property charges and other | 18,830 | 28,293 | 30,672 | 38,494 | ||||||||||||
| Change in derivatives fair value | 54 | 2 | 54 | 1,056 | ||||||||||||
| Change in Redemption Note fair value | — | 41,718 | 69,331 | 69,982 | ||||||||||||
| Loss (gain) on extinguishment of debt | 198 | 20,774 | (2,131 | ) | 43,061 | |||||||||||
| Foreign currency remeasurement (gain) loss | (11,216 | ) | 1,894 | (1,039 | ) | 19,840 | ||||||||||
| Income tax impact on adjustments | 3,010 | (9,983 | ) | (114,376 | ) | (11,753 | ) | |||||||||
| Noncontrolling interests impact on adjustments | 1,609 | (13,556 | ) | (3,393 | ) | (19,483 | ) | |||||||||
| Adjusted net income attributable to Wynn Resorts, Limited | $ | 182,314 | $ | 155,817 | $ | 585,494 | $ | 416,141 | ||||||||
| Adjusted net income attributable to Wynn Resorts, Limited per diluted share | $ | 1.68 | $ | 1.52 | $ | 5.49 | $ | 4.06 | ||||||||
| Weighted average common shares outstanding - diluted | 108,533 | 102,794 | 106,721 | 102,460 | ||||||||||||
| WYNN RESORTS, LIMITED AND SUBSIDIARIES | ||||||||||||||||||||||||||
| RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDA | ||||||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||
| (unaudited) | ||||||||||||||||||||||||||
| Three Months Ended September 30, 2018 | ||||||||||||||||||||||||||
|
Operating income (loss) |
Pre-opening expenses |
Depreciation and amortization |
Property charges and other |
Management and license fees |
Corporate expenses and other |
Stock-based compensation |
Adjusted Property EBITDA |
|||||||||||||||||||
| Macau Operations: | ||||||||||||||||||||||||||
| Wynn Palace | $ | 128,136 | $ | — | $ | 64,980 | $ | 2,462 | $ | 27,900 | $ | 1,621 | $ | 1,042 | $ | 226,141 | ||||||||||
| Wynn Macau | 132,338 | — | 21,820 | 3,065 | 22,288 | 1,807 | 1,610 | 182,928 | ||||||||||||||||||
| Other Macau | (3,147 | ) | — | 1,104 | 8 | — | 1,830 | 205 | — | |||||||||||||||||
| Total Macau Operations | 257,327 | — | 87,904 | 5,535 | 50,188 | 5,258 | 2,857 | 409,069 | ||||||||||||||||||
| Las Vegas Operations | 22,824 | — | 46,601 | 3,074 | 18,555 | 3,202 | 1,042 | 95,298 | ||||||||||||||||||
| Corporate and Other | 10,832 | 13,714 | 2,953 | 10,221 | (68,743 | ) | 23,303 | 7,720 | — | |||||||||||||||||
| Total | $ | 290,983 | $ | 13,714 | $ | 137,458 | $ | 18,830 | $ | — | $ | 31,763 | $ | 11,619 | $ | 504,367 | ||||||||||
| Three Months Ended September 30, 2017 | ||||||||||||||||||||||||||
|
Operating income (loss) |
Pre-opening expenses |
Depreciation and amortization |
Property charges and other |
Management and license fees |
Corporate expenses and other |
Stock-based compensation |
Adjusted Property EBITDA |
|||||||||||||||||||
| Macau Operations: | ||||||||||||||||||||||||||
| Wynn Palace | $ | 28,432 | $ | — | $ | 65,062 | $ | 19,493 | $ | 21,769 | $ | 2,198 | $ | 1,274 | $ | 138,228 | ||||||||||
| Wynn Macau | 124,566 | — | 24,734 | 6,396 | 23,099 | 2,384 | 2,040 | 183,219 | ||||||||||||||||||
| Other Macau | (6,551 | ) | — | 1,115 | 157 | — | 5,111 | 168 | — | |||||||||||||||||
| Total Macau Operations | 146,447 | — | 90,911 | 26,046 | 44,868 | 9,693 | 3,482 | 321,447 | ||||||||||||||||||
| Las Vegas Operations | 76,785 | 237 | 44,549 | 2,247 | 22,513 | 4,740 | 438 | 151,509 | ||||||||||||||||||
| Corporate and Other | 34,095 | 6,671 | 2,522 | — | (67,381 | ) | 17,510 | 6,583 | — | |||||||||||||||||
| Total | $ | 257,327 | $ | 6,908 | $ | 137,982 | $ | 28,293 | $ | — | $ | 31,943 | $ | 10,503 | $ | 472,956 | ||||||||||
| WYNN RESORTS, LIMITED AND SUBSIDIARIES | ||||||||||||||||||||||||||
| RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDA | ||||||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||
| (unaudited) (continued) | ||||||||||||||||||||||||||
| Nine Months Ended September 30, 2018 | ||||||||||||||||||||||||||
|
Operating income (loss) |
Pre-opening expenses |
Depreciation and amortization |
Property charges and other |
Management and license fees |
Corporate expenses and other |
Stock-based compensation |
Adjusted Property EBITDA |
|||||||||||||||||||
| Macau Operations: | ||||||||||||||||||||||||||
| Wynn Palace | $ | 330,108 | $ | — | $ | 193,861 | $ | 9,122 | $ | 75,788 | $ | 5,094 | $ | 3,344 | $ | 617,317 | ||||||||||
| Wynn Macau | 418,068 | — | 65,594 | 4,554 | 66,142 | 5,894 | 5,425 | 565,677 | ||||||||||||||||||
| Other Macau | (10,293 | ) | — | 3,315 | 71 | — | 6,368 | 539 | — | |||||||||||||||||
| Total Macau Operations | 737,883 | — | 262,770 | 13,747 | 141,930 | 17,356 | 9,308 | 1,182,994 | ||||||||||||||||||
| Las Vegas Operations | 145,849 | 8 | 139,964 | 4,832 | 58,892 | 9,851 | 2,655 | 362,051 | ||||||||||||||||||
| Corporate and Other (1) | (394,471 | ) | 35,247 | 8,951 | 12,093 | (200,822 | ) | 522,700 | 16,302 | — | ||||||||||||||||
| Total | $ | 489,261 | $ | 35,255 | $ | 411,685 | $ | 30,672 | $ | — | $ | 549,907 | $ | 28,265 | $ | 1,545,045 | ||||||||||
| Nine Months Ended September 30, 2017 | ||||||||||||||||||||||||||
|
Operating income (loss) |
Pre-opening expenses |
Depreciation and amortization |
Property charges and other |
Management and license fees |
Corporate expenses and other |
Stock-based compensation |
Adjusted Property EBITDA |
|||||||||||||||||||
| Macau Operations: | ||||||||||||||||||||||||||
| Wynn Palace | $ | 56,443 | $ | — | $ | 193,749 | $ | 20,253 | $ | 56,520 | $ | 6,744 | $ | 3,778 | $ | 337,487 | ||||||||||
| Wynn Macau | 406,418 | — | 74,043 | 7,932 | 72,727 | 7,586 | 6,017 | 574,723 | ||||||||||||||||||
| Other Macau | (12,515 | ) | — | 3,376 | 163 | — | 8,480 | 496 | — | |||||||||||||||||
| Total Macau Operations | 450,346 | — | 271,168 | 28,348 | 129,247 | 22,810 | 10,291 | 912,210 | ||||||||||||||||||
| Las Vegas Operations | 205,119 | 748 | 136,561 | 9,657 | 47,246 | 17,583 | 1,382 | 418,296 | ||||||||||||||||||
| Corporate and Other | 98,681 | 18,697 | 7,759 | 489 | (176,493 | ) | 33,250 | 17,617 | — | |||||||||||||||||
| Total | $ | 754,146 | $ | 19,445 | $ | 415,488 | $ | 38,494 | $ | — | $ | 73,643 | $ | 29,290 | $ | 1,330,506 | ||||||||||
| (1) | Corporate expenses and other includes litigation settlement expense of $463.6 million. | |
| WYNN RESORTS, LIMITED AND SUBSIDIARIES | ||||||||||||||||
| RECONCILIATION OF NET INCOME ATTRIBUTABLE TO WYNN RESORTS, LIMITED TO | ||||||||||||||||
| ADJUSTED PROPERTY EBITDA | ||||||||||||||||
| (in thousands) | ||||||||||||||||
| (unaudited) | ||||||||||||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| Net income attributable to Wynn Resorts, Limited | $ | 156,115 | $ | 79,767 | $ | 107,564 | $ | 255,499 | ||||||||
| Net income attributable to noncontrolling interests | 63,657 | 26,202 | 180,010 | 89,791 | ||||||||||||
| Litigation settlement expense | — | — | 463,557 | — | ||||||||||||
| Pre-opening expenses | 13,714 | 6,908 | 35,255 | 19,445 | ||||||||||||
| Depreciation and amortization | 137,458 | 137,982 | 411,685 | 415,488 | ||||||||||||
| Property charges and other | 18,830 | 28,293 | 30,672 | 38,494 | ||||||||||||
| Corporate expenses and other | 31,763 | 31,943 | 86,350 | 73,643 | ||||||||||||
| Stock-based compensation | 11,619 | 10,503 | 28,265 | 29,290 | ||||||||||||
| Interest income | (6,948 | ) | (8,447 | ) | (21,029 | ) | (21,998 | ) | ||||||||
| Interest expense, net of amounts capitalized | 93,007 | 95,874 | 281,132 | 291,875 | ||||||||||||
| Change in derivatives fair value | 54 | 2 | 54 | 1,056 | ||||||||||||
| Change in Redemption Note fair value | — | 41,718 | 69,331 | 69,982 | ||||||||||||
| Loss (gain) on extinguishment of debt | 198 | 20,774 | (2,131 | ) | 43,061 | |||||||||||
| Other | (11,216 | ) | 1,894 | (1,039 | ) | 19,840 | ||||||||||
| (Benefit) provision for income taxes | (3,884 | ) | (457 | ) | (124,631 | ) | 5,040 | |||||||||
| Adjusted Property EBITDA | $ | 504,367 | $ | 472,956 | $ | 1,545,045 | $ | 1,330,506 | ||||||||
| WYNN RESORTS, LIMITED AND SUBSIDIARIES | ||||||||||||||||
| SUPPLEMENTAL DATA SCHEDULE | ||||||||||||||||
| (dollars in thousands, except for win per unit per day, ADR and REVPAR) | ||||||||||||||||
| (unaudited) | ||||||||||||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| Macau Operations: | ||||||||||||||||
| Wynn Palace: | ||||||||||||||||
| VIP: | ||||||||||||||||
| Average number of table games | 112 | 106 | 114 | 101 | ||||||||||||
| VIP turnover | $ | 15,525,637 | $ | 13,694,250 | $ | 44,940,535 | $ | 36,340,603 | ||||||||
| VIP table games win (1) | $ | 528,219 | $ | 409,648 | $ | 1,348,291 | $ | 997,031 | ||||||||
| VIP table games win as a % of turnover | 3.40 | % | 2.99 | % | 3.00 | % | 2.74 | % | ||||||||
| Table games win per unit per day | $ | 51,463 | $ | 42,015 | $ | 43,302 | $ | 36,290 | ||||||||
| Mass market: | ||||||||||||||||
| Average number of table games | 206 | 201 | 209 | 205 | ||||||||||||
| Table drop (2) | $ | 1,189,895 | $ | 866,637 | $ | 3,625,959 | $ | 2,365,661 | ||||||||
| Table games win (1) | $ | 308,149 | $ | 194,294 | $ | 898,876 | $ | 530,668 | ||||||||
| Table games win % | 25.9 | % | 22.4 | % | 24.8 | % | 22.4 | % | ||||||||
| Table games win per unit per day | $ | 16,291 | $ | 10,491 | $ | 15,750 | $ | 9,507 | ||||||||
| Average number of slot machines | 1,056 | 1,100 | 1,062 | 1,041 | ||||||||||||
| Slot machine handle | $ | 922,514 | $ | 817,543 | $ | 2,921,582 | $ | 2,132,973 | ||||||||
| Slot machine win (3) | $ | 46,044 | $ | 41,965 | $ | 145,993 | $ | 110,712 | ||||||||
| Slot machine win per unit per day | $ | 474 | $ | 415 | $ | 503 | $ | 390 | ||||||||
| Room statistics: | ||||||||||||||||
| Occupancy | 96.0 | % | 96.1 | % | 96.3 | % | 96.0 | % | ||||||||
| ADR (4) | $ | 275 | $ | 199 | $ | 261 | $ | 193 | ||||||||
| REVPAR (5) | $ | 264 | $ | 192 | $ | 251 | $ | 185 | ||||||||
| Wynn Macau: | ||||||||||||||||
| VIP: | ||||||||||||||||
| Average number of table games | 109 | 96 | 111 | 93 | ||||||||||||
| VIP turnover | $ | 13,966,931 | $ | 13,373,060 | $ | 44,982,849 | $ | 42,680,904 | ||||||||
| VIP table games win (1) | $ | 420,864 | $ | 451,136 | $ | 1,223,219 | $ | 1,456,139 | ||||||||
| VIP table games win as a % of turnover | 3.01 | % | 3.37 | % | 2.72 | % | 3.41 | % | ||||||||
| Table games win per unit per day | $ | 42,061 | $ | 51,324 | $ | 40,204 | $ | 57,095 | ||||||||
| Mass market: | ||||||||||||||||
| Average number of table games | 200 | 206 | 202 | 205 | ||||||||||||
| Table drop (2) | $ | 1,183,667 | $ | 1,070,119 | $ | 3,799,636 | $ | 3,274,733 | ||||||||
| Table games win (1) | $ | 250,229 | $ | 216,439 | $ | 758,748 | $ | 650,911 | ||||||||
| Table games win % | 21.1 | % | 20.2 | % | 20.0 | % | 19.9 | % | ||||||||
| Table games win per unit per day | $ | 13,625 | $ | 11,408 | $ | 13,747 | $ | 11,637 | ||||||||
| Average number of slot machines | 845 | 918 | 902 | 907 | ||||||||||||
| Slot machine handle | $ | 895,249 | $ | 864,553 | $ | 2,861,703 | $ | 2,589,125 | ||||||||
| Slot machine win (3) | $ | 34,769 | $ | 35,522 | $ | 116,960 | $ | 113,607 | ||||||||
| Slot machine win per unit per day | $ | 447 | $ | 421 | $ | 475 | $ | 459 | ||||||||
| Room statistics: | ||||||||||||||||
| Occupancy | 99.0 | % | 97.3 | % | 99.1 | % | 96.9 | % | ||||||||
| ADR (4) | $ | 276 | $ | 238 | $ | 280 | $ | 240 | ||||||||
| REVPAR (5) | $ | 273 | $ | 231 | $ | 277 | $ | 232 | ||||||||
| WYNN RESORTS, LIMITED AND SUBSIDIARIES | ||||||||||||||||
| SUPPLEMENTAL DATA SCHEDULE | ||||||||||||||||
| (dollars in thousands, except for win per unit per day, ADR and REVPAR) | ||||||||||||||||
| (unaudited) (continued) | ||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| Las Vegas Operations: | ||||||||||||||||
| Average number of table games | 235 | 237 | 237 | 236 | ||||||||||||
| Table drop (2) | $ | 404,033 | $ | 496,233 | $ | 1,344,344 | $ | 1,374,167 | ||||||||
| Table games win (1) | $ | 86,709 | $ | 132,227 | $ | 342,129 | $ | 364,374 | ||||||||
| Table games win % | 21.5 | % | 26.6 | % | 25.4 | % | 26.5 | % | ||||||||
| Table games win per unit per day | $ | 4,003 | $ | 6,065 | $ | 5,297 | $ | 5,657 | ||||||||
| Average number of slot machines | 1,823 | 1,849 | 1,824 | 1,864 | ||||||||||||
| Slot machine handle | $ | 810,120 | $ | 819,462 | $ | 2,332,700 | $ | 2,350,162 | ||||||||
| Slot machine win (3) | $ | 55,937 | $ | 59,605 | $ | 154,618 | $ | 162,340 | ||||||||
| Slot machine win per unit per day | $ | 334 | $ | 350 | $ | 310 | $ | 319 | ||||||||
| Room statistics: | ||||||||||||||||
| Occupancy | 89.6 | % | 91.4 | % | 87.1 | % | 88.5 | % | ||||||||
| ADR (4) | $ | 289 | $ | 298 | $ | 313 | $ | 304 | ||||||||
| REVPAR (5) | $ | 259 | $ | 272 | $ | 273 | $ | 269 | ||||||||
| (1) | Table games win is shown before discounts, commissions and the allocation of casino revenues to rooms, food and beverage and other revenues for services provided to casino customers on a complimentary basis. | |
| (2) | In Macau, table drop is the amount of cash that is deposited in a gaming table's drop box plus cash chips purchased at the casino cage. In Las Vegas, table drop is the amount of cash and net markers issued that are deposited in a gaming table's drop box. | |
| (3) | Slot machine win is calculated as gross slot machine win minus progressive accruals and free play. | |
| (4) | ADR is average daily rate and is calculated by dividing total room revenues including complimentaries (less service charges, if any) by total rooms occupied. The prior period amounts have been adjusted to reflect the full retrospective adoption of ASC 606. | |
| (5) | REVPAR is revenue per available room and is calculated by dividing total room revenues including complimentaries (less service charges, if any) by total rooms available. The prior period amounts have been adjusted to reflect the full retrospective adoption of ASC 606. | |
View source version on businesswire.com: https://www.businesswire.com/news/home/20181107005875/en/
© 2024 Benzinga.com. Benzinga does not provide investment advice. All rights reserved.
Comments
Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.
